|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63M | -8.08M | -12.59M | -11.20M | -11.23M | -9.82M | -13.54M | -15.66M | -12.76M | -14.51M | -13.89M | -15.09M | -22.06M | -15.36M | -15.74M | -18.91M | -24.41M | -18.14M | -22.77M | -16.17M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.84M | 1.01M | 0.85M | 0.10M | 1.88M | 1.73M | 1.85M | 1.80M | 1.85M | 1.84M | 1.90M | 1.77M | 1.40M | 1.45M | 1.91M | 2.37M | 2.53M | 3.41M | 4.42M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 1.31M | 1.59M | 8.51M | 8.48M | 8.50M | 0.67M | | 9.11M | 2.03M | 2.48M | | 0.00M | 10.97M | 12.63M | 0.40M | 0.99M | 7.11M | 2.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 0.05M | 6.90M | 6.80M | 23.90M | 22.20M | 20.20M | 18.80M | 0.10M | 15.40M | 13.50M | 3.60M | 14.60M | 19.20M | 19.20M | 4.20M | 14.90M | 72.70M | 2.50M | 3.40M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | -6.34M | -7.20M | -13.97M | -12.11M | -7.59M | -7.49M | -18.05M | -11.35M | -10.59M | -13.02M | -15.24M | -18.52M | -16.01M | -13.67M | -17.40M | -22.02M | -17.43M | -20.37M | -13.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -0.97M | 2.15M | 0.92M | 0.74M | 0.83M | 0.72M | 0.50M | 0.34M | 0.80M | 0.71M | 0.48M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.56M | 2.77M | -2.77M | -0.56M | -0.02M | 1.73M | 0.11M | 0.32M | -0.84M | 1.16M | -0.10M | 0.85M | -2.19M | 0.99M | 3.35M | -0.73M | -2.52M | 0.52M | -0.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | 1.08M | -0.80M | -0.08M | -0.04M | 2.10M | -2.22M | 0.37M | 2.71M | -0.54M | -1.11M | 1.09M | 0.95M | 1.48M | -3.61M | 1.90M | 0.67M | -1.39M | -1.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.59M | 41.93M | 25.24M | 29.33M | 23.83M | 36.90M | 25.07M | 27.80M | 20.40M | 49.70M | 49.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.08M | -94.95M | -6.36M | 2.61M | 17.76M | 8.67M | 19.66M | -49.41M | 11.47M | 23.05M | 0.35M | -68.49M | 22.81M | 12.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.10M | | | 0.15M | | | | | | | | 0.02M | 0.58M | 0.02M | | 0.47M | 0.04M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -9.30M | 49.24M | -43.69M | 12.33M | | | | | | | | 6.00M | | -5.24M | 0.01M | 0.95M | 0.36M | 0.75M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29M | 2.59M | 52.31M | -0.02M | 94.10M | 11.57M | | | | | | -0.00M | 63.33M | 5.50M | 0.66M | 0.01M | 101.16M | 0.91M | 0.36M | 0.75M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | -3.75M | 45.11M | -13.99M | 81.99M | 3.91M | -7.58M | -113.00M | -17.71M | -7.98M | 4.45M | -6.57M | 64.47M | -59.92M | -1.54M | 5.66M | 79.51M | -85.01M | 2.85M | -0.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.23M | -6.34M | -7.20M | -13.97M | -12.11M | -7.66M | -7.58M | -18.05M | -11.35M | -10.59M | -13.02M | -15.24M | -18.52M | -16.01M | -13.67M | -17.40M | -22.02M | -17.43M | -20.37M | -13.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | -3.75M | 45.11M | -13.99M | 81.99M | 3.91M | -7.58M | -113.00M | -17.71M | -7.98M | 4.74M | -6.57M | 64.47M | -59.92M | -1.54M | 5.66M | 79.49M | -85.01M | 2.80M | -0.66M |